Real-time Estimate
Cboe BZX
11:00:52 2025-02-14 am EST
|
5-day change
|
1st Jan Change
|
241.96 USD
|
-1.71%
|
|
-4.42%
|
-7.56%
|
Data adjusted to current consolidation scopeFiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
42,609
|
58,108
|
67,986
|
70,736
|
72,335
|
66,450
|
-
|
-
|
Change
|
-
|
36.37%
|
17%
|
4.04%
|
2.26%
|
-8.14%
|
-
|
-
|
Enterprise Value (EV)
1 |
52,783
|
68,000
|
77,240
|
78,084
|
79,400
|
72,953
|
72,520
|
71,880
|
Change
|
-
|
28.83%
|
13.59%
|
1.09%
|
1.69%
|
-8.12%
|
-0.59%
|
-0.88%
|
P/E ratio
|
13.5x
|
18x
|
20.4x
|
21.6x
|
19.3x
|
16.6x
|
14.6x
|
13.3x
|
PBR
|
2.72x
|
3.28x
|
3.67x
|
3.34x
|
3.23x
|
2.89x
|
2.8x
|
2.71x
|
PEG
|
-
|
3.6x
|
3.68x
|
-15.49x
|
1.4x
|
1.86x
|
1.1x
|
1.39x
|
Capitalization / Revenue
|
1.12x
|
1.51x
|
1.73x
|
1.67x
|
1.52x
|
1.32x
|
1.27x
|
1.23x
|
EV / Revenue
|
1.39x
|
1.77x
|
1.96x
|
1.85x
|
1.66x
|
1.45x
|
1.38x
|
1.33x
|
EV / EBITDA
|
10.5x
|
13.5x
|
15.2x
|
15.3x
|
14x
|
11.9x
|
10.9x
|
10.2x
|
EV / EBIT
|
12.8x
|
16.3x
|
18.3x
|
18.4x
|
16.6x
|
14.1x
|
12.6x
|
11.8x
|
EV / FCF
|
18.3x
|
20.1x
|
22.3x
|
20.5x
|
24.8x
|
21.4x
|
16.5x
|
14.5x
|
FCF Yield
|
5.48%
|
4.98%
|
4.49%
|
4.87%
|
4.03%
|
4.66%
|
6.06%
|
6.88%
|
Dividend per Share
2 |
4.4
|
4.76
|
5.04
|
5.28
|
-
|
5.964
|
6.382
|
6.735
|
Rate of return
|
2.96%
|
2.28%
|
2.03%
|
2.03%
|
-
|
2.42%
|
2.59%
|
2.74%
|
EPS
2 |
11
|
11.55
|
12.19
|
12.02
|
13.63
|
14.85
|
16.88
|
18.49
|
Distribution rate
|
40%
|
41.2%
|
41.3%
|
43.9%
|
-
|
40.2%
|
37.8%
|
36.4%
|
Net sales
1 |
37,925
|
38,469
|
39,407
|
42,272
|
47,716
|
50,290
|
52,482
|
54,026
|
EBITDA
1 |
5,011
|
5,053
|
5,095
|
5,108
|
5,682
|
6,110
|
6,641
|
7,078
|
EBIT
1 |
4,133
|
4,163
|
4,211
|
4,245
|
4,796
|
5,188
|
5,733
|
6,107
|
Net income
1 |
3,167
|
3,257
|
3,390
|
3,315
|
3,782
|
4,076
|
4,535
|
4,788
|
Net Debt
1 |
10,174
|
9,892
|
9,254
|
7,348
|
7,065
|
6,503
|
6,070
|
5,430
|
Reference price
2 |
148.82
|
208.47
|
248.11
|
259.67
|
263.49
|
246.16
|
246.16
|
246.16
|
Nbr of stocks (in thousands)
|
286,314
|
278,734
|
274,017
|
272,408
|
274,528
|
269,946
|
-
|
-
|
Announcement Date
|
1/27/21
|
1/26/22
|
1/25/23
|
1/24/24
|
1/29/25
|
-
|
-
|
-
|
|